[HIRO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -9.89%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 167,866 174,484 115,822 156,680 180,658 120,130 109,028 7.45%
PBT 37,842 33,984 14,360 24,330 28,350 22,806 23,752 8.06%
Tax -7,684 -8,760 -5,198 -6,702 -17,090 -12,688 -13,472 -8.92%
NP 30,158 25,224 9,162 17,628 11,260 10,118 10,280 19.62%
-
NP to SH 15,658 13,992 4,086 9,346 11,260 10,118 10,280 7.25%
-
Tax Rate 20.31% 25.78% 36.20% 27.55% 60.28% 55.63% 56.72% -
Total Cost 137,708 149,260 106,660 139,052 169,398 110,012 98,748 5.69%
-
Net Worth 171,259 165,951 150,081 151,278 117,357 121,579 123,549 5.58%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 13,048 13,015 - 6,336 7,929 - 6,633 11.92%
Div Payout % 83.33% 93.02% - 67.80% 70.42% - 64.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 171,259 165,951 150,081 151,278 117,357 121,579 123,549 5.58%
NOSH 163,104 162,697 78,576 79,203 79,295 81,596 82,919 11.92%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.97% 14.46% 7.91% 11.25% 6.23% 8.42% 9.43% -
ROE 9.14% 8.43% 2.72% 6.18% 9.59% 8.32% 8.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 102.92 107.24 147.40 197.82 227.83 147.22 131.49 -3.99%
EPS 9.60 8.60 5.20 11.80 14.20 12.40 12.40 -4.17%
DPS 8.00 8.00 0.00 8.00 10.00 0.00 8.00 0.00%
NAPS 1.05 1.02 1.91 1.91 1.48 1.49 1.49 -5.66%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.18 40.73 27.03 36.57 42.17 28.04 25.45 7.44%
EPS 3.65 3.27 0.95 2.18 2.63 2.36 2.40 7.23%
DPS 3.05 3.04 0.00 1.48 1.85 0.00 1.55 11.93%
NAPS 0.3997 0.3873 0.3503 0.3531 0.2739 0.2838 0.2884 5.58%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.73 0.53 0.65 0.56 0.55 0.60 0.63 -
P/RPS 0.71 0.49 0.44 0.28 0.24 0.41 0.48 6.73%
P/EPS 7.60 6.16 12.50 4.75 3.87 4.84 5.08 6.93%
EY 13.15 16.23 8.00 21.07 25.82 20.67 19.68 -6.49%
DY 10.96 15.09 0.00 14.29 18.18 0.00 12.70 -2.42%
P/NAPS 0.70 0.52 0.34 0.29 0.37 0.40 0.42 8.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 28/08/08 29/08/07 25/08/06 26/08/05 26/08/04 27/08/03 -
Price 0.80 0.53 0.57 0.52 0.52 0.51 0.68 -
P/RPS 0.78 0.49 0.39 0.26 0.23 0.35 0.52 6.98%
P/EPS 8.33 6.16 10.96 4.41 3.66 4.11 5.48 7.22%
EY 12.00 16.23 9.12 22.69 27.31 24.31 18.23 -6.72%
DY 10.00 15.09 0.00 15.38 19.23 0.00 11.76 -2.66%
P/NAPS 0.76 0.52 0.30 0.27 0.35 0.34 0.46 8.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment